[UTDPLT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 53.96%
YoY- 783.49%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 116,360 139,326 117,333 99,814 85,260 67,447 76,316 32.37%
PBT 30,093 49,474 28,216 33,044 21,769 24,492 14,670 61.23%
Tax -8,156 -13,798 -9,342 -15,051 -6,201 -7,684 -4,139 56.98%
NP 21,937 35,676 18,874 17,993 15,568 16,808 10,531 62.88%
-
NP to SH 21,937 35,676 18,874 23,969 15,568 16,808 10,531 62.88%
-
Tax Rate 27.10% 27.89% 33.11% 45.55% 28.49% 31.37% 28.21% -
Total Cost 94,423 103,650 98,459 81,821 69,692 50,639 65,785 27.15%
-
Net Worth 805,466 801,986 738,288 768,078 566,384 566,834 551,551 28.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 62,439 - - - 37,859 - - -
Div Payout % 284.63% - - - 243.19% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 805,466 801,986 738,288 768,078 566,384 566,834 551,551 28.62%
NOSH 208,130 206,697 198,464 205,919 151,439 151,559 151,525 23.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.85% 25.61% 16.09% 18.03% 18.26% 24.92% 13.80% -
ROE 2.72% 4.45% 2.56% 3.12% 2.75% 2.97% 1.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.91 67.41 59.12 48.47 56.30 44.50 50.37 7.18%
EPS 10.54 17.26 9.51 11.64 10.28 11.09 6.95 31.89%
DPS 30.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 3.87 3.88 3.72 3.73 3.74 3.74 3.64 4.15%
Adjusted Per Share Value based on latest NOSH - 205,919
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 27.95 33.47 28.19 23.98 20.48 16.20 18.33 32.37%
EPS 5.27 8.57 4.53 5.76 3.74 4.04 2.53 62.88%
DPS 15.00 0.00 0.00 0.00 9.10 0.00 0.00 -
NAPS 1.935 1.9266 1.7736 1.8452 1.3606 1.3617 1.325 28.63%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.78 4.48 4.42 4.20 4.24 3.98 3.98 -
P/RPS 8.55 6.65 7.48 8.66 7.53 8.94 7.90 5.39%
P/EPS 45.35 25.96 46.48 36.08 41.25 35.89 57.27 -14.37%
EY 2.21 3.85 2.15 2.77 2.42 2.79 1.75 16.78%
DY 6.28 0.00 0.00 0.00 5.90 0.00 0.00 -
P/NAPS 1.24 1.15 1.19 1.13 1.13 1.06 1.09 8.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 21/08/03 12/05/03 27/02/03 14/11/02 26/08/02 -
Price 4.88 4.68 4.52 4.28 4.44 4.16 4.40 -
P/RPS 8.73 6.94 7.65 8.83 7.89 9.35 8.74 -0.07%
P/EPS 46.30 27.11 47.53 36.77 43.19 37.51 63.31 -18.78%
EY 2.16 3.69 2.10 2.72 2.32 2.67 1.58 23.10%
DY 6.15 0.00 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 1.26 1.21 1.22 1.15 1.19 1.11 1.21 2.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment